Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

DMW H A/S Estimate generation in progress, please wait... 0%

Quicksearch from your own companies XBRLDenmark Analyst: XBRLDenmark

Loading... Loading... Loading... Loading... Loading... Loading... Loading...

1000.0 Bankruptcy Risk  2018 2018/9 2019 2019/9 2020 2020/9 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Bankruptcy risk for industry   2.0% 2.0% 2.0% 2.0% 2.0% 2.0% 2.0% 2.0%   Bankruptcy risk   0.5% 2.4% 5.2% 6.8% 15.6% 13.1% 16.4% 16.4%   Credit score (0-100)   99 65 42 34 11 16 11 11   Credit rating   AAA BBB BBB BBB BB BB BB BB   Credit limit (kDKK)   1,498.1 0.1 0.0 0.0 -0.0 -0.0 -0.0 -0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2018 2018/9 2019 2019/9 2020 2020/9 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Net sales   0 0 33,330 0 0 0 0 0   Gross profit   27,638 23,530 21,784 13,822 -3,887 -1,027 0.0 0.0   EBITDA   3,900 489 -2,149 -855 -3,887 -1,028 0.0 0.0   EBIT   3,300 -41.5 -2,647 -1,133 -3,887 -1,028 0.0 0.0   Pre-tax profit (PTP)   3,710.2 -2,682.0 -2,920.2 -1,116.1 -3,734.9 -1,154.5 0.0 0.0   Net earnings   3,008.6 -2,519.9 -2,329.0 -874.7 -3,215.4 -1,154.5 0.0 0.0   Pre-tax profit without non-rec. items   3,710 -2,682 -2,920 -825 -3,735 -1,154 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 2018/9 2019 2019/9 2020 2020/9 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Tangible assets total   1,809 1,472 982 760 0.0 0.0 0.0 0.0   Shareholders equity total   7,178 2,358 28.8 1,272 -1,944 -3,098 -3,598 -3,598   Interest-bearing liabilities   4.6 3.1 341 0.0 2,427 3,157 3,598 3,598   Balance sheet total (assets)   21,035 15,553 14,335 7,719 1,211 354 0.0 0.0   Net Debt   -1,700 -2,598 335 -23.8 2,367 3,131 3,598 3,598     See the entire balance sheet 1000.0 Volume  2018 2018/9 2019 2019/9 2020 2020/9 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Net sales   0 0 33,330 0 0 0 0 0   Net sales growth   0.0% 0.0% 0.0% -100.0% 0.0% 0.0% 0.0% 0.0%   Gross profit   27,638 23,530 21,784 13,822 -3,887 -1,027 0.0 0.0   Gross profit growth   -15.6% -14.9% -7.4% -36.5% 0.0% 73.6% 0.0% 0.0%   Employees   44 42 43 31 0 0 0 0   Employee growth %   -6.4% -4.5% 2.4% -27.9% -100.0% 0.0% 0.0% 0.0%   Employee expenses   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   21,035 15,553 14,335 7,719 1,211 354 0 0   Balance sheet change%   -9.6% -26.1% -7.8% -46.2% -84.3% -70.8% -100.0% 0.0%   Added value   3,899.9 489.4 -2,149.3 -855.4 -3,608.6 -1,028.0 0.0 0.0   Added value %   0.0% 0.0% -6.4% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   73 -868 -988 -500 -760 0 0 0   Net sales trend   0.0 0.0 0.0 -1.0 0.0 0.0 0.0 0.0   EBIT trend   3.0 -1.0 -2.0 -3.0 -4.0 -5.0 0.0 0.0   1000.0 Profitability  2018 2018/9 2019 2019/9 2020 2020/9 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A EBITDA %   0.0% 0.0% -6.4% 0.0% 0.0% 0.0% 0.0% 0.0%   EBIT %   0.0% 0.0% -7.9% 0.0% 0.0% 0.0% 0.0% 0.0%   EBIT to gross profit (%)   11.9% -0.2% -12.2% -8.2% 100.0% 100.1% 0.0% 0.0%   Net Earnings %   0.0% 0.0% -7.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Profit before depreciation and extraordinary items %   0.0% 0.0% -5.5% 0.0% 0.0% 0.0% 0.0% 0.0%   Pre tax profit less extraordinaries %   0.0% 0.0% -8.8% 0.0% 0.0% 0.0% 0.0% 0.0%   ROA %   17.1% 10.4% -16.0% -10.7% -68.5% -31.1% 0.0% 0.0%   ROI %   29.3% -19.2% -40.7% -22.9% -189.2% -33.9% 0.0% 0.0%   ROE %   40.5% -52.9% -195.2% -134.5% -259.0% -147.5% 0.0% 0.0%   1000.0 Solidity  2018 2018/9 2019 2019/9 2020 2020/9 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Equity ratio %   36.1% 15.4% 0.2% 8.9% -61.6% -89.7% -100.0% -100.0%   Relative indebtedness %   0.0% 0.0% 30.5% 0.0% 0.0% 0.0% 0.0% 0.0%   Relative net indebtedness %   0.0% 0.0% 30.4% 0.0% 0.0% 0.0% 0.0% 0.0%   Net int. bear. debt to EBITDA, %   -43.6% -530.9% -15.6% 2.8% -60.9% -304.5% 0.0% 0.0%   Gearing %   0.1% 0.1% 1,183.5% 0.0% -124.9% -101.9% -100.0% -100.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   372.8% 19,073.0% 47.4% -44.0% 0.7% 4.5% 0.0% 0.0%   1000.0 Liquidity  2018 2018/9 2019 2019/9 2020 2020/9 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Quick Ratio   2.5 1.7 1.6 1.2 0.4 0.1 0.0 0.0   Current Ratio   2.1 1.7 1.6 1.2 0.4 0.1 0.0 0.0   Cash and cash equivalent   1,704.5 2,601.5 6.0 23.8 60.1 26.4 0.0 0.0   1000.0 Capital use efficiency  2018 2018/9 2019 2019/9 2020 2020/9 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Trade debtors turnover (days)   0.0 0.0 75.8 0.0 0.0 0.0 0.0 0.0   Trade creditors turnover (days)   0.0 0.0 30.7 0.0 0.0 0.0 0.0 0.0   Current assets / Net sales %   0.0% 0.0% 38.9% 0.0% 0.0% 0.0% 0.0% 0.0%   Net working capital   9,412.2 5,534.4 4,901.6 1,271.5 -1,703.9 -2,858.4 -1,799.2 -1,799.2   Net working capital %   0.0% 0.0% 14.7% 0.0% 0.0% 0.0% 0.0% 0.0%   1000.0 Employee efficiency  2018 2018/9 2019 2019/9 2020 2020/9 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Net sales / employee   0 0 775 0 0 0 0 0   Added value / employee   89 12 -50 -28 0 0 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   89 12 -50 -28 0 0 0 0   EBIT / employee   75 -1 -62 -37 0 0 0 0   Net earnings / employee   68 -60 -54 -28 0 0 0 0